| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 6 501.00 | | 6 501.00 | 6 501.00 |
BJ TOTAL (I) | 6 501.00 | | 6 501.00 | 6 501.00 |
BZ Other receivables | 46 537.00 | | 46 537.00 | 46 537.00 |
CF Cash and cash equivalents | 16 630.00 | | 16 630.00 | 16 630.00 |
CH Prepaid expenses | 1 037.00 | | 1 037.00 | 1 037.00 |
CJ TOTAL (II) | 64 203.00 | | 64 203.00 | 64 203.00 |
CO Grand total (0 to V) | 70 705.00 | | 70 705.00 | 70 705.00 |
CR Shares due in more than one year | 12 890.00 | | | 12 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -97 021.00 | -152 072.00 | | -97 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 115.00 | 55 052.00 | | 57 115.00 |
DL TOTAL (I) | -29 906.00 | -87 021.00 | | -29 906.00 |
DP Provisions for Risks | 7 000.00 | 10 000.00 | | 7 000.00 |
DR TOTAL (IV) | 7 000.00 | 10 000.00 | | 7 000.00 |
DX Trade payables and related accounts | 26 005.00 | 68 880.00 | | 26 005.00 |
DY Tax and social security liabilities | 45 116.00 | 56 157.00 | | 45 116.00 |
EA Other liabilities | 22 489.00 | 17 974.00 | | 22 489.00 |
EC TOTAL (IV) | 93 610.00 | 143 011.00 | | 93 610.00 |
EE Grand total (I to V) | 70 705.00 | 65 990.00 | | 70 705.00 |
EG Accrued income and payables due within one year | 93 610.00 | 143 011.00 | | 93 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 559 759.00 | | 559 759.00 | 559 759.00 |
FJ Net sales | 559 759.00 | | 559 759.00 | 559 759.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 920.00 | |
FQ Other income | | | 1 126.00 | |
FR Total operating income (I) | | | 580 804.00 | |
FW Other purchases and external expenses | | | 179 797.00 | |
FX Taxes, duties, and similar payments | | | 11 225.00 | |
FY Salaries and Wages | | | 212 268.00 | |
FZ Social Security Contributions | | | 106 473.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 7 000.00 | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 516 795.00 | |
GG - OPERATING RESULT (I - II) | | | 64 010.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 895.00 | | | 6 895.00 |
HL TOTAL REVENUE (I + III + V + VII) | 580 804.00 | 599 369.00 | | 580 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 523 690.00 | 544 317.00 | | 523 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 115.00 | 55 052.00 | | 57 115.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 6 501.00 | | | 6 501.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 501.00 | |
I4 DECREASES Grand Total | | | 6 501.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 501.00 | | | 6 501.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 10 000.00 | 7 000.00 | 10 000.00 | 10 000.00 |
7C Grand total | 10 000.00 | 7 000.00 | 10 000.00 | 10 000.00 |
UE of which provisions and reversals: - Operating | | 7 000.00 | 10 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 26 005.00 | 26 005.00 | | 26 005.00 |
8D Social Security and Other Social Organizations | 45 116.00 | 45 116.00 | | 45 116.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 489.00 | 22 489.00 | | 22 489.00 |
UT Other financial assets | 6 501.00 | | 6 501.00 | 6 501.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 46 537.00 | 33 647.00 | 12 890.00 | 46 537.00 |
VS Prepaid expenses | 1 037.00 | 1 037.00 | | 1 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 075.00 | 34 684.00 | 19 391.00 | 54 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 93 610.00 | 93 610.00 | | 93 610.00 |
